UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) May 16, 2005

Morgan Stanley Capital I Inc.
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-104283-24
(Commission
File Number)

13-3291626
(IRS Employer
Identification No.)

1585 Broadway, New York, New York
(Address of principal executive offices)

10036
(Zip Code)

Registrant's telephone number, including area code 212-761-4000

(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Section 8 - Other Events

Item 8.01. Other Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through Certificates, Series 2005-IQ9, which was made on May 16, 2005.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to section 5.4 of the Pooling and Servicing Agreement for the distribution on May 16, 2005.

(Exhibit No. Description)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION, IN ITS CAPACITY AS PAYING AGENT UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF MORGAN STANLEY CAPITAL I INC., REGISTRANT

By: /s/ Russell Goldenberg
Russell Goldenberg
Group Senior Vice President

Date: May 19, 2005

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Reporting Package Table of Contents

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Administrator:

Nick Xeros 312.904.0708
nick.xeros@abnamro.com

Analyst:

Dinsmore Sohn 714.259.6258
dinsmore.sohn@abnamro.com

Statement Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders
Cash Reconciliation Summary
Bond Interest Reconciliation
Shortfall Summary Report

Asset-Backed Facts ~ 15 Month Loan Status Summary

Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Delinquent Loan Detail

Historical Collateral Prepayment
Loan Level Detail
Mortgage Loan Characteristics

Page 2-4
Page 5-7
Page 8
Page 9

Page 10

Page 11
Page 12

Page 13
Page 14-24

Page 25-27

Specially Serviced (Part I) - Loan Detail

Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail
Realized Loss Detail

Appraisal Reduction Detail

Page 28

Page 29
Page 30
Page 31

Page 32

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

MSC05IQ9

MSC05IQ9_200505_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

24-Feb-05
15-Mar-05

17-Jul-56

Parties to The Transaction

Depositor: Morgan Stanley Capital I Inc.

Underwriter: Morgan Stanley & Co. Incorporated/Greenwich Capital Markets, Inc./IXIS Securities North America Inc.

Master Servicer: Wells Fargo Bank, National Association/NCB, FSB

Special Servicer: Midland Loan Services, Inc./National Consumer Cooperative Bank

Rating Agency: Fitch Ratings/Standard & Poor's

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.wellsfargo.com/cms

www.etrustee.net

Page 1 of 32

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.847597%

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

126

REMIC III

Statement Date:

ABN AMRO Acct: 722380.1

970.667019002

14.207875845

0.000000000

956.459143156

3.227467794

Fixed

0.00

0.000000000

3.99000000%

0.000000000

61745M2A0

A-1

62,100,000.00

882,309.09

0.00

59,396,112.79

200,425.75

60,278,421.88

1000.000000000

0.000000000

1000.000000000

3.583333304

Fixed

0.00

0.000000000

4.30000000%

0.000000000

61745M2B8

A-2

112,600,000.00

0.00

112,600,000.00

403,483.33

112,600,000.00

1000.000000000

0.000000000

1000.000000000

3.783333333

Fixed

0.00

0.000000000

4.54000000%

0.000000000

61745M2C6

A-3

194,700,000.00

0.00

194,700,000.00

736,615.00

194,700,000.00

1000.000000000

0.000000000

1000.000000000

3.883333369

Fixed

0.00

0.000000000

4.66000000%

0.000000000

61745M2D4

A-4

94,400,000.00

0.00

94,400,000.00

366,586.67

94,400,000.00

1000.000000000

0.000000000

1000.000000000

3.758333333

Fixed

0.00

0.000000000

4.51000000%

0.000000000

61745M2E2

A-AB

43,800,000.00

0.00

43,800,000.00

164,615.00

43,800,000.00

1000.000000000

0.000000000

1000.000000000

3.916666674

Fixed

0.00

0.000000000

4.70000000%

0.000000000

61745M2F9

A-5

446,242,000.00

0.00

446,242,000.00

1,747,781.17

446,242,000.00

997.733636936

1.132441956

0.000000000

996.601194980

3.874532278

Fixed

0.00

0.000000000

4.66000000%

0.000000000

61745M2G7

A-1A

271,561,000.00

307,527.07

0.00

270,638,017.11

1,052,171.86

270,945,544.18

1000.000000000

0.000000000

1000.000000000

3.974999962

Fixed

0.00

0.000000000

4.77000000%

0.000000000

61745M2H5

A-J

130,199,000.00

0.00

130,199,000.00

517,541.02

130,199,000.00

998.408991736

0.000000000

997.632211761

0.050448328

0.00

0.000000000

0.06063447%

0.000000000

61745M2R3/U6176PQG4

X-1

1,531,754,420.00

0.00

1,528,127,549.90

77,274.45

1,529,317,386.06

1000.000000000

0.000000000

1000.000000000

0.902373842

0.00

0.000000000

1.08284861%

0.000000000

61745M2S1/U6176PQH2

X-2

1,491,944,000.00

0.00

1,491,944,000.00

1,346,291.24

1,491,944,000.00

998.360595320

0.000000000

997.571290209

0.124795070

0.00

0.000000000

0.15000000%

0.000000000

61745M2T9/U6176PQJ8

X-Y

168,257,608.00

0.00

167,848,959.10

20,997.72

167,981,765.69

1000.000000000

0.000000000

1000.000000000

4.050000000

Fixed

0.00

0.000000000

4.86000000%

0.000000000

61745M2J1

32,550,000.00

0.00

32,550,000.00

131,827.50

32,550,000.00

1000.000000000

0.000000000

1000.000000000

4.091666957

Fixed

0.00

0.000000000

4.91000000%

0.000000000

61745M2K8

11,488,000.00

0.00

11,488,000.00

47,005.07

11,488,000.00

1000.000000000

0.000000000

1000.000000000

4.166666791

Fixed

0.00

0.000000000

5.00000000%

0.000000000

61745M2L6

26,806,000.00

0.00

26,806,000.00

111,691.67

26,806,000.00

1000.000000000

0.000000000

1000.000000000

4.258333225

N/A

0.00

0.000000000

5.11000000%

0.000000000

61745M2M4/U6176PQK5

15,317,000.00

0.00

15,317,000.00

65,224.89

15,317,000.00

Page 2 of 32

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.847597%

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

126

REMIC III

Statement Date:

ABN AMRO Acct: 722380.1

1000.000000000

0.000000000

1000.000000000

4.450000000

N/A

0.00

0.000000000

5.34000000%

0.000000000

61745M2N2/U6176PQL3

15,318,000.00

0.00

15,318,000.00

68,165.10

15,318,000.00

1000.000000000

0.000000000

1000.000000000

4.591666957

N/A

0.00

0.000000000

5.51000000%

0.000000000

61745M2P7/U6176PQM1

11,488,000.00

0.00

11,488,000.00

52,749.07

11,488,000.00

1000.000000000

0.000000000

1000.000000000

4.737848770

0.00

0.000000000

5.68541863%

0.000000000

61745M2Q5/U6176PQN9

17,232,000.00

0.00

17,232,000.00

81,642.61

17,232,000.00

1000.000000000

0.000000000

1000.000000000

3.841666086

N/A

0.00

0.000000000

4.61000000%

0.000000000

61745M2U6/U6176PQP4

5,744,000.00

0.00

5,744,000.00

22,066.53

5,744,000.00

1000.000000000

0.000000000

1000.000000000

3.841667319

N/A

0.00

0.000000000

4.61000000%

0.000000000

61745M2V4/U6176PQQ2

7,659,000.00

0.00

7,659,000.00

29,423.33

7,659,000.00

1000.000000000

0.000000000

1000.000000000

3.841666086

N/A

0.00

0.000000000

4.61000000%

0.000000000

61745M2W2/U6176PQR0

5,744,000.00

0.00

5,744,000.00

22,066.53

5,744,000.00

1000.000000000

0.000000000

1000.000000000

3.841666086

N/A

0.00

0.000000000

4.61000000%

0.000000000

61745M2X0/U6176PQS8

5,744,000.00

0.00

5,744,000.00

22,066.53

5,744,000.00

1000.000000000

0.000000000

1000.000000000

3.841665796

N/A

0.00

0.000000000

4.61000000%

0.000000000

61745M2Y8/U6176PQT6

3,830,000.00

0.00

3,830,000.00

14,713.58

3,830,000.00

1000.000000000

0.000000000

1000.000000000

3.841666086

N/A

0.00

0.000000000

4.61000000%

0.000000000

61745M2Z5/U6176PQU3

5,744,000.00

0.00

5,744,000.00

22,066.53

5,744,000.00

1000.000000000

0.000000000

1000.000000000

3.841666652

N/A

0.00

0.000000000

4.61000000%

0.000000000

61745M3A9/U6176PQV1

11,488,420.00

0.00

11,488,420.00

44,134.68

11,488,420.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSU009

R-III

0.00

Total P&I Payment

0.00

1,531,754,420.00

1,529,317,386.06

8,558,462.99

Total

1,528,127,549.90

1,189,836.16

0.00

7,368,626.83

Page 3 of 32

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.847597%

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

126

GRANTOR TRUST

Statement Date:

ABN AMRO Acct: 722380.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSU012

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 32

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

7,136,277.99

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

7,447,777.69

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Recoup of Prior Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

0.00
0.00

0.00

7,370,411.05

)

(1,784.20

0.00
0.00
0.00

)

(1,784.20

1,125,778.68

64,057.48

1,189,836.16

0.00
0.00
0.00
0.00
0.00
0.00

1,189,836.16

8,560,247.21

8,558,463.01

1,529,317,552.91

242

1,189,836.16

0.00

0.00
0.00

0.00

1,528,127,716.75

242

214,493.85

922,086.06

64,057.48

311,499.69

64,057.48

311,499.69

77,366.64

0.00
0.00

4,583.00

81,949.64

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(77,366.64

7,368,626.85

Interest Not Advanced (

Current Period

)

0.00

311,499.69

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(922,086.06

)

(214,493.85

0.00

Advance Summary (Advance Made by Servicer)

Page 5 of 32

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Statement Date:

Cash Reconciliation Summary Pool 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

5,630,208.80

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

5,803,303.06

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Recoup of Prior Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

0.00
0.00

0.00

5,746,447.65

)

(1,468.10

0.00
0.00
0.00

)

(1,468.10

843,515.43

38,793.66

882,309.09

0.00
0.00
0.00
0.00
0.00
0.00

882,309.09

6,628,756.74

6,627,288.64

1,258,371,671.64

169

882,309.09

0.00

0.00
0.00

0.00

1,257,489,362.55

169

179,191.84

696,995.26

38,793.66

173,094.26

38,793.66

173,094.26

56,855.41

0.00
0.00

2,622.11

59,477.52

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(56,855.41

5,744,979.55

Interest Not Advanced (

Current Period

)

0.00

173,094.26

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(696,995.26

)

(179,191.84

0.00

Advance Summary (Advance Made by Servicer)

Page 6 of 32

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Statement Date:

Cash Reconciliation Summary Pool 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,506,069.20

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,644,474.63

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Recoup of Prior Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

0.00
0.00

0.00

1,623,963.40

)

(316.10

0.00
0.00
0.00

)

(316.10

282,263.25

25,263.82

307,527.07

0.00
0.00
0.00
0.00
0.00
0.00

307,527.07

1,931,490.47

1,931,174.36

270,945,881.27

307,527.07

0.00

0.00
0.00

0.00

270,638,354.20

35,302.01

225,090.80

25,263.82

138,405.43

25,263.82

138,405.43

20,511.23

0.00
0.00

1,960.89

22,472.12

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(20,511.23

1,623,647.29

Interest Not Advanced (

Current Period

)

0.00

138,405.43

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(225,090.80

)

(35,302.01

0.00

Advance Summary (Advance Made by Servicer)

Page 7 of 32

Morgan Stanley Capital I Inc.

Class

Accrued

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1
Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Interest (2)

Payment

Amount

PPIS

Interest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass
Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

0.00

A-1

200,425.75

0.00

20.00%

20.05%

30/360

3.990000000%

0.00

A-2

403,483.33

0.00

20.00%

20.05%

30/360

4.300000000%

0.00

A-3

736,615.00

0.00

20.00%

20.05%

30/360

4.540000000%

0.00

A-4

366,586.67

0.00

20.00%

20.05%

30/360

4.660000000%

0.00

A-AB

164,615.00

0.00

20.00%

20.05%

30/360

4.510000000%

0.00

A-5

1,747,781.17

0.00

20.00%

20.05%

30/360

4.700000000%

0.00

A-1A

1,052,171.86

0.00

20.00%

20.05%

30/360

4.660000000%

0.00

A-J

517,541.02

0.00

11.50%

11.53%

30/360

4.770000000%

0.00

X-1

77,274.45

0.00

30/360

0.060634466%

0.00

X-2

1,346,291.24

0.00

30/360

1.082848610%

0.00

X-Y

20,997.72

0.00

30/360

0.150000000%

0.00

131,827.50

0.00

9.38%

9.40%

30/360

4.860000000%

0.00

47,005.07

0.00

8.63%

8.65%

30/360

4.910000000%

0.00

111,691.67

0.00

6.88%

6.89%

30/360

5.000000000%

0.00

65,224.89

0.00

5.88%

5.89%

30/360

5.110000000%

0.00

68,165.10

0.00

4.88%

4.89%

30/360

5.340000000%

0.00

52,749.07

0.00

4.13%

30/360

5.510000000%

0.00

81,642.61

0.00

3.00%

3.01%

30/360

5.685418631%

0.00

22,066.53

0.00

2.63%

30/360

4.610000000%

0.00

29,423.33

0.00

2.13%

30/360

4.610000000%

0.00

22,066.53

0.00

1.75%

30/360

4.610000000%

0.00

22,066.53

0.00

1.38%

30/360

4.610000000%

0.00

14,713.58

0.00

1.13%

30/360

4.610000000%

0.00

22,066.53

0.00

0.75%

30/360

4.610000000%

0.00

44,134.68

0.00

0.00%

30/360

4.610000000%

0.00

7,368,626.83

0.00

(2) Accrued - Deductions + Additions Interest

(3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable.

Page 8 of 32

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

(4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Interest Adjustments Summary

Statement Date

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

0.00

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

0.00

0.00

Total Excess Allocated to the Bonds

0.00

0.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 9 of 32

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 722380.1

0.00%

16-May-05

0.00%

15-Apr-05

0.00%

15-Mar-05

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 10 of 32

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 722380.1

Series 2005-IQ9

16-May-05

242

100.00%

1,528,127,717

99.76%

0.00%

126

250

5.85%

5.77%

15-Apr-05

242

100.00%

1,529,317,553

99.84%

0.00%

127

251

5.97%

5.89%

15-Mar-05

242

100.00%

1,530,431,137

99.91%

0.00%

128

241

5.60%

5.52%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 11 of 32

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO
Date

Statement Date:

5-Apr-05

50,052.20

0.00

1-Apr-05

45,387.62

0.00

1-Apr-05

28,205.73

0.00

1-Apr-05

21,487.50

0.00

1-Apr-05

22,361.66

0.00

1-Apr-05

22,577.15

0.00

1-Apr-05

27,586.21

0.00

1-Apr-05

28,035.52

0.00

1-Apr-05

19,412.45

0.00

1-Apr-05

21,798.09

0.00

111

1-Apr-05

16,161.68

0.00

125

1-Apr-05

13,050.42

0.00

138

1-Apr-05

11,031.55

0.00

149

1-Apr-05

15,418.02

0.00

161

1-Apr-05

10,872.19

0.00

163

1-Apr-05

9,345.85

0.00

183

1-Apr-05

9,233.30

0.00

192

1-Apr-05

3,540.06

0.00

232

375,557.17

Total

Page 12 of 32

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 13 of 32

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.75%

8-Oct-14

MSC5IQ9A

Office

0.00

146,250,000

700,538

5.75%

5-Dec-14

MSC5IQ9A

Retail

0.00

134,500,000

644,750

5.03%

7-Dec-11

MSC5IQ9A

Retail

0.00

120,288,185

651,774

5.28%

11-Jul-13

MSC5IQ9A

Office

0.00

75,000,000

330,000

5.12%

8-Jan-35

MSC5IQ9A

Office

0.00

41,540,000

177,064

5.12%

8-Jan-35

MSC5IQ9A

Office

0.00

25,460,000

108,523

5.05%

1-Feb-10

MSC5IQ9A

Office

0.00

65,500,000

275,646

5.40%

10-Oct-14

MSC5IQ9A

Multifamily

0.00

24,050,000

108,225

5.58%

1-Nov-31

MSC5IQ9A

Office

0.00

23,065,927

139,040

4.55%

1-Feb-10

MSC5IQ9A

Retail

0.00

20,755,300

78,697

6.04%

10-Oct-14

MSC5IQ9A

Multifamily

0.00

16,384,159

99,351

5.39%

10-Oct-14

MSC5IQ9A

Retail

0.00

15,800,000

70,968

5.99%

10-Jul-14

MSC5IQ9A

Office

0.00

15,336,938

95,369

5.40%

10-Jul-14

MSC5IQ9B

Multifamily

0.00

14,757,944

91,219

5.56%

1-Oct-11

MSC5IQ9A

Health care

0.00

14,690,980

84,591

5.42%

3-Feb-15

MSC5IQ9A

Office

0.00

14,648,531

82,729

7.46%

1-Jul-17

MSC5IQ9B

Multifamily

0.00

14,304,488

102,522

28-Feb-05

5.98%

1-Jul-14

MSC5IQ9C

Other

3.58

13,500,000

67,275

5.17%

1-Jan-12

MSC5IQ9A

Office

0.00

12,914,321

77,290

28-Feb-05

5.80%

1-Dec-14

MSC5IQ9D

Other

4.22

12,465,086

67,739

5.52%

5-Jan-15

MSC5IQ9A

Retail

0.00

12,445,100

71,131

7.50%

10-Jul-18

MSC5IQ9B

Multifamily

0.00

11,550,386

85,165

5.34%

5-Jan-15

MSC5IQ9A

Retail

0.00

11,348,222

63,588

Page 14 of 32

* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.44%

1-Jan-15

MSC5IQ9A

Office

0.00

11,250,000

50,972

5.79%

1-Dec-14

MSC5IQ9A

Lodging

0.00

10,919,044

69,468

5.45%

1-Nov-14

MSC5IQ9A

Office

0.00

10,859,588

73,400

5.61%

5-Feb-15

MSC5IQ9A

Industrial

0.00

10,400,000

48,611

5.62%

1-Jul-14

MSC5IQ9A

Office

0.00

10,095,082

58,685

5.25%

5-Dec-09

MSC5IQ9A

Multifamily

0.00

10,000,000

43,750

5.28%

5-Jan-15

MSC5IQ9A

Office

0.00

9,700,000

42,712

5.42%

5-Jan-15

MSC5IQ9A

Multifamily

0.00

8,959,727

50,650

5.79%

1-Dec-14

MSC5IQ9A

Lodging

0.00

8,784,867

55,890

7.46%

10-Jul-17

MSC5IQ9B

Multifamily

0.00

8,677,917

62,196

7.92%

10-Oct-17

MSC5IQ9B

Multifamily

0.00

8,598,022

66,412

8.51%

10-Jun-20

MSC5IQ9B

Multifamily

0.00

8,589,405

67,729

5.50%

1-Oct-11

MSC5IQ9A

Office

0.00

8,460,000

38,775

5.68%

1-Oct-12

MSC5IQ9A

Industrial

0.00

8,257,500

48,184

28-Feb-05

5.85%

1-Oct-14

MSC5IQ9D

Other

3.24

7,569,237

45,379

5.18%

1-Jan-10

MSC5IQ9A

Industrial

0.00

7,116,548

39,173

5.15%

5-Dec-11

MSC5IQ9A

Multifamily

0.00

6,900,000

29,613

31-Dec-04

5.67%

3-Jan-15

MSC5IQ9A

Industrial

1.38

6,870,535

39,917

7.46%

1-Apr-16

MSC5IQ9B

Multifamily

0.00

6,324,804

45,968

5.85%

10-Oct-14

MSC5IQ9A

Office

0.00

6,254,157

37,166

5.15%

5-Dec-11

MSC5IQ9A

Multifamily

0.00

6,160,000

26,437

6.57%

1-Jan-15

MSC5IQ9A

Retail

0.00

5,978,420

38,201

28-Feb-05

5.30%

1-Oct-14

MSC5IQ9C

Other

3.53

5,973,914

30,432

Page 15 of 32

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

28-Feb-05

5.64%

1-Oct-19

MSC5IQ9C

Other

4.25

5,976,431

31,520

5.41%

1-Nov-14

MSC5IQ9A

Industrial

0.00

5,954,477

33,741

5.35%

1-Dec-14

MSC5IQ9A

Office

0.00

5,767,936

32,388

7.88%

10-Sep-17

MSC5IQ9B

Multifamily

0.00

5,624,345

41,821

8.60%

1-Dec-11

MSC5IQ9B

Multifamily

0.00

5,493,070

46,716

28-Feb-05

5.62%

1-Oct-14

MSC5IQ9D

Other

3.56

5,458,047

31,915

28-Feb-05

6.85%

1-Mar-14

MSC5IQ9A

Industrial

1.47

5,350,296

42,148

28-Feb-05

5.42%

1-Nov-14

MSC5IQ9C

Other

7.83

5,362,873

30,645

5.79%

1-Dec-14

MSC5IQ9A

Lodging

0.00

5,310,626

33,787

5.34%

5-Jan-10

MSC5IQ9A

Lodging

0.00

5,265,945

32,042

9.39%

1-Aug-16

MSC5IQ9B

Multifamily

0.00

4,108,428

36,270

9.39%

1-Aug-16

MSC5IQ9B

Multifamily

0.00

985,849

8,703

8.33%

10-Jun-18

MSC5IQ9B

Multifamily

0.00

5,020,510

38,602

5.53%

1-Feb-20

MSC5IQ9A

Industrial

0.00

4,946,076

40,934

5.56%

1-Sep-14

MSC5IQ9A

Industrial

0.00

4,957,578

28,578

5.62%

1-Jul-14

MSC5IQ9A

Office

0.00

4,928,775

28,652

6.70%

10-Jan-19

MSC5IQ9B

Multifamily

0.00

4,927,454

32,264

8.85%

10-Sep-19

MSC5IQ9B

Multifamily

0.00

4,708,541

38,502

28-Feb-05

5.46%

1-Nov-19

MSC5IQ9C

Other

2.49

4,667,912

26,792

28-Feb-05

5.88%

1-Oct-14

MSC5IQ9D

Other

4.44

4,665,992

27,817

8.51%

10-Jan-13

MSC5IQ9B

Multifamily

0.00

4,634,806

38,789

6.11%

1-Jul-14

MSC5IQ9A

Office

0.00

4,582,114

28,057

7.13%

1-Jan-14

MSC5IQ9B

Multifamily

0.00

4,548,355

33,198

Page 16 of 32

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.05%

1-Aug-14

MSC5IQ9A

Office

0.00

4,535,945

27,577

8.50%

10-May-17

MSC5IQ9B

Multifamily

0.00

4,534,967

35,754

28-Feb-05

5.81%

1-Aug-14

MSC5IQ9C

Other

5.97

4,500,000

21,788

28-Feb-05

5.19%

1-Dec-14

MSC5IQ9C

Other

17.23

4,500,000

19,463

5.01%

1-Dec-14

MSC5IQ9A

Retail

0.00

4,400,000

18,377

6.59%

10-Dec-17

MSC5IQ9B

Multifamily

0.00

4,335,810

28,455

28-Feb-05

5.89%

1-Jul-14

MSC5IQ9C

Other

3.26

4,277,664

23,575

5.83%

1-Aug-14

MSC5IQ9A

Industrial

0.00

4,261,568

25,313

5.35%

1-Jan-12

MSC5IQ9A

Retail

0.00

4,240,687

23,788

5.53%

1-Jan-15

MSC5IQ9A

Retail

0.00

4,074,396

25,251

5.40%

1-Dec-14

MSC5IQ9A

Retail

0.00

3,978,103

22,461

28-Feb-05

5.95%

1-Oct-14

MSC5IQ9D

Other

2.10

3,971,436

23,854

28-Feb-05

6.35%

1-Jul-14

MSC5IQ9D

Other

2.49

3,961,873

24,889

7.43%

1-Jun-16

MSC5IQ9B

Multifamily

0.00

3,904,222

29,514

7.23%

10-Aug-16

MSC5IQ9B

Multifamily

0.00

3,825,600

28,357

8.45%

1-Jan-21

MSC5IQ9B

Multifamily

0.00

3,745,593

33,289

28-Feb-05

6.59%

1-Aug-19

MSC5IQ9C

Other

3.31

3,685,460

21,900

7.52%

10-Jun-17

MSC5IQ9B

Multifamily

0.00

3,643,188

27,323

6.11%

1-Sep-19

MSC5IQ9A

Retail

0.00

3,597,354

31,443

5.63%

1-Dec-11

MSC5IQ9A

Office

0.00

3,600,000

16,890

5.84%

1-Aug-14

MSC5IQ9A

Retail

0.00

3,552,939

22,844

8.22%

10-Mar-17

MSC5IQ9B

Multifamily

0.00

3,495,603

27,907

7.04%

10-Nov-22

MSC5IQ9B

Multifamily

0.00

3,491,848

23,714

Page 17 of 32

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

28-Feb-05

5.87%

1-Jan-15

MSC5IQ9A

Retail

1.64

3,485,607

20,693

5.98%

5-Jan-15

MSC5IQ9A

Multifamily

0.00

3,479,593

22,514

8.77%

1-Jul-12

MSC5IQ9A

Multifamily

0.00

3,414,901

29,161

8.22%

10-Jun-17

MSC5IQ9B

Multifamily

0.00

3,314,324

26,371

9.07%

1-Jan-17

MSC5IQ9B

Multifamily

0.00

3,307,412

28,339

5.94%

1-Aug-14

MSC5IQ9A

Self storage

0.00

3,271,173

19,658

7.49%

1-Feb-18

MSC5IQ9B

Multifamily

0.00

3,252,673

24,100

28-Feb-05

6.00%

1-Aug-14

MSC5IQ9D

Other

3.29

3,235,015

17,882

6.25%

1-Sep-14

MSC5IQ9A

Office

0.00

3,021,477

20,160

100

6.40%

1-Sep-24

MSC5IQ9A

Industrial

0.00

2,998,697

22,561

101

8.30%

1-Jan-15

MSC5IQ9B

Multifamily

0.00

3,001,165

24,908

102

8.02%

10-Jun-16

MSC5IQ9B

Multifamily

0.00

2,986,047

22,790

103

28-Feb-05

6.12%

1-Sep-14

MSC5IQ9C

Other

7.05

2,988,125

16,758

104

28-Feb-05

6.20%

1-Aug-14

MSC5IQ9A

Retail

1.81

2,975,188

18,374

105

5.98%

1-Sep-14

MSC5IQ9A

Industrial

0.00

2,964,649

19,292

106

6.38%

1-Aug-24

MSC5IQ9A

Retail

0.00

2,942,946

22,156

107

5.75%

1-Oct-14

MSC5IQ9A

Self storage

0.00

2,829,547

17,992

108

8.00%

10-Jul-16

MSC5IQ9B

Multifamily

0.00

2,795,608

21,280

109

8.06%

1-Oct-17

MSC5IQ9B

Multifamily

0.00

2,781,465

21,741

110

8.22%

1-Jan-17

MSC5IQ9B

Multifamily

0.00

2,755,858

22,051

111

8.47%

1-Nov-14

MSC5IQ9B

Multifamily

0.00

2,728,140

23,004

112

8.47%

1-Nov-14

MSC5IQ9B

Multifamily

0.00

2,691,806

22,697

113

7.81%

10-Feb-17

MSC5IQ9B

Multifamily

0.00

2,689,392

19,996

114

Page 18 of 32

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

28-Feb-05

6.20%

1-Aug-14

MSC5IQ9A

Office

1.89

2,666,724

17,728

115

6.32%

1-Sep-24

MSC5IQ9A

Retail

0.00

2,654,159

19,845

116

28-Feb-05

5.27%

1-Nov-14

MSC5IQ9C

Other

12.77

2,600,000

11,418

117

28-Feb-05

5.28%

1-Jan-15

MSC5IQ9C

Other

5.38

2,594,719

12,751

118

5.90%

1-Aug-19

MSC5IQ9A

0.00

2,555,962

22,135

119

5.84%

1-Nov-24

MSC5IQ9A

Office

0.00

2,565,171

18,388

120

6.19%

1-Oct-14

MSC5IQ9A

Office

0.00

2,536,263

18,731

121

6.36%

5-Feb-15

MSC5IQ9A

Retail

0.00

2,483,916

18,434

122

28-Feb-05

5.95%

1-Dec-14

MSC5IQ9D

Other

20.44

2,500,000

12,396

123

5.71%

1-Oct-14

MSC5IQ9A

Office

0.00

2,482,136

14,526

124

6.31%

1-Sep-14

MSC5IQ9A

Industrial

0.00

2,471,978

16,585

125

8.49%

1-May-19

MSC5IQ9B

Multifamily

0.00

2,471,490

19,667

126

8.80%

1-Nov-11

MSC5IQ9B

Multifamily

0.00

2,467,980

21,337

127

28-Feb-05

5.60%

1-Nov-19

MSC5IQ9A

Retail

1.46

2,446,408

20,560

128

5.48%

1-Jan-15

MSC5IQ9A

Industrial

0.00

2,384,899

14,709

129

28-Feb-05

5.65%

1-Nov-19

MSC5IQ9C

Other

5.47

2,384,156

13,973

130

5.49%

1-Dec-14

MSC5IQ9A

Self storage

0.00

2,381,109

14,724

131

8.98%

1-Mar-15

MSC5IQ9B

Multifamily

0.00

2,330,326

20,321

132

5.53%

1-Dec-14

MSC5IQ9A

Retail

0.00

2,306,809

14,319

133

5.85%

1-Oct-14

MSC5IQ9A

Office

0.00

2,288,617

16,456

134

28-Feb-05

6.15%

1-Nov-14

MSC5IQ9C

Other

4.50

2,293,262

12,896

135

28-Feb-05

5.35%

1-Dec-14

MSC5IQ9C

Other

11.11

2,286,937

12,844

136

8.15%

1-Apr-17

MSC5IQ9B

Multifamily

0.00

2,213,990

16,969

137

Page 19 of 32

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.02%

1-Aug-14

MSC5IQ9A

Industrial

0.00

2,181,089

13,214

138

6.37%

1-Oct-29

MSC5IQ9A

Retail

0.00

2,178,677

14,676

139

7.04%

10-Apr-14

MSC5IQ9B

Multifamily

0.00

2,176,481

15,698

140

8.04%

10-Jan-18

MSC5IQ9B

Multifamily

0.00

2,168,000

16,301

141

5.64%

1-Jan-20

MSC5IQ9A

Industrial

0.00

2,070,009

17,315

142

28-Feb-05

5.85%

1-Dec-14

MSC5IQ9C

Other

3.07

2,076,494

14,962

143

5.88%

1-Nov-24

MSC5IQ9A

Office

0.00

2,071,999

14,900

144

5.45%

1-Oct-19

MSC5IQ9A

Retail

0.00

2,046,962

17,103

145

28-Feb-05

6.07%

1-Sep-14

MSC5IQ9C

Other

4.58

2,000,000

10,117

146

28-Feb-05

5.72%

1-Jul-14

MSC5IQ9C

Other

6.80

1,994,040

10,117

147

5.69%

1-Jan-25

MSC5IQ9A

Retail

0.00

1,981,912

13,973

148

5.36%

1-Nov-14

MSC5IQ9B

Multifamily

0.00

1,986,667

11,181

149

28-Feb-05

5.90%

1-Dec-24

MSC5IQ9D

Other

17.47

1,977,883

14,213

150

28-Feb-05

6.32%

1-Sep-14

MSC5IQ9C

Other

2.32

1,984,527

12,520

151

5.93%

1-Aug-19

MSC5IQ9A

Retail

0.00

1,967,084

17,067

152

28-Feb-05

6.51%

1-Aug-19

MSC5IQ9D

Other

4.70

1,975,549

13,630

153

6.26%

1-Sep-19

MSC5IQ9A

Mixed use

0.00

1,945,199

17,159

154

5.35%

1-Nov-14

MSC5IQ9A

Industrial

0.00

1,923,308

21,557

155

7.96%

10-Oct-16

MSC5IQ9B

Multifamily

0.00

1,932,914

14,620

156

28-Feb-05

5.78%

1-Oct-14

MSC5IQ9C

Other

14.57

1,900,000

9,152

157

6.30%

1-Oct-24

MSC5IQ9A

Self storage

0.00

1,871,782

13,943

158

5.66%

1-Oct-23

MSC5IQ9A

Retail

0.00

1,863,602

13,596

159

5.59%

1-Nov-14

MSC5IQ9A

Office

0.00

1,863,048

10,752

160

Page 20 of 32

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

8.50%

1-Feb-15

MSC5IQ9B

Multifamily

0.00

1,851,828

15,588

161

8.04%

10-Aug-17

MSC5IQ9B

Multifamily

0.00

1,853,454

13,995

162

5.18%

1-Nov-11

MSC5IQ9B

Multifamily

0.00

1,831,929

11,010

163

28-Feb-05

6.32%

1-Aug-14

MSC5IQ9D

Other

1.83

1,834,109

11,581

164

6.50%

1-Dec-18

MSC5IQ9A

Industrial

0.00

1,807,111

13,980

165

28-Feb-05

6.32%

1-Dec-14

MSC5IQ9C

Other

21.77

1,800,000

9,480

166

5.72%

1-Dec-14

MSC5IQ9A

Retail

0.00

1,786,314

11,291

167

28-Feb-05

5.95%

1-Nov-14

MSC5IQ9D

Other

3.52

1,789,010

10,734

168

5.83%

1-Aug-14

MSC5IQ9A

Industrial

0.00

1,783,912

10,596

169

6.18%

1-Sep-14

MSC5IQ9B

Multifamily

0.00

1,768,937

13,083

170

28-Feb-05

6.37%

1-Jul-14

MSC5IQ9D

Other

1.50

1,738,299

20,904

171

28-Feb-05

5.37%

1-Aug-14

MSC5IQ9C

Other

7.88

1,740,460

8,960

172

28-Feb-05

5.64%

1-Dec-14

MSC5IQ9C

Other

8.66

1,695,253

8,931

173

6.40%

1-Aug-24

MSC5IQ9A

Industrial

0.00

1,667,744

12,575

174

5.75%

10-Aug-16

MSC5IQ9A

Office

0.00

1,634,101

16,467

175

6.20%

1-Dec-14

MSC5IQ9A

Retail

0.00

1,637,329

12,049

176

28-Feb-05

5.74%

1-Dec-14

MSC5IQ9D

Other

6.77

1,595,465

8,603

177

28-Feb-05

5.82%

1-Nov-14

MSC5IQ9D

Other

2.95

1,594,597

8,693

178

28-Feb-05

6.07%

1-Jul-14

MSC5IQ9C

Other

5.59

1,594,190

8,661

179

6.07%

1-Oct-24

MSC5IQ9A

Retail

0.00

1,575,592

11,528

180

28-Feb-05

5.74%

1-Aug-14

MSC5IQ9C

Other

5.04

1,574,741

9,269

181

28-Feb-05

6.00%

1-Oct-19

MSC5IQ9D

Other

4.16

1,560,906

13,502

182

6.02%

1-Sep-14

MSC5IQ9A

Office

0.00

1,562,822

9,463

183

Page 21 of 32

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.45%

1-Jan-15

MSC5IQ9A

Industrial

0.00

1,525,679

10,550

184

8.22%

1-Jan-18

MSC5IQ9B

Multifamily

0.00

1,479,933

11,687

185

6.07%

1-Oct-19

MSC5IQ9A

Retail

0.00

1,463,561

12,715

186

6.70%

10-Jun-17

MSC5IQ9B

Multifamily

0.00

1,466,605

9,679

187

8.85%

10-Jan-20

MSC5IQ9B

Multifamily

0.00

1,460,829

11,908

188

7.91%

10-Mar-17

MSC5IQ9B

Multifamily

0.00

1,455,880

10,913

189

5.44%

1-Feb-10

MSC5IQ9A

Office

0.00

1,444,940

8,178

190

28-Feb-05

6.32%

1-Nov-14

MSC5IQ9C

Other

5.20

1,436,531

9,046

191

5.99%

1-Jan-15

MSC5IQ9A

Multifamily

0.00

1,431,613

9,269

192

5.72%

1-Dec-24

MSC5IQ9A

Office

0.00

1,384,191

9,805

193

28-Feb-05

6.23%

1-Jul-14

MSC5IQ9D

Other

2.89

1,386,349

8,602

194

6.00%

1-Sep-19

MSC5IQ9A

Industrial

0.00

1,360,807

11,814

195

8.30%

1-Dec-14

MSC5IQ9B

Multifamily

0.00

1,365,716

10,869

196

31-Dec-04

5.08%

1-Jan-12

MSC5IQ9A

Office

2.54

1,343,566

7,313

197

5.79%

1-Jan-25

MSC5IQ9A

Industrial

0.00

1,337,932

9,509

198

5.70%

1-Sep-19

MSC5IQ9A

Industrial

0.00

1,311,265

11,174

199

28-Feb-05

6.46%

1-Dec-14

MSC5IQ9C

Other

3.69

1,293,864

8,259

200

28-Feb-05

5.99%

1-Dec-14

MSC5IQ9C

Other

7.85

1,293,321

7,855

201

28-Feb-05

5.84%

1-Aug-14

MSC5IQ9C

Other

7.73

1,293,724

7,081

202

5.87%

1-Nov-14

MSC5IQ9A

Retail

0.00

1,282,646

9,216

203

5.50%

1-Feb-20

MSC5IQ9A

Industrial

0.00

1,187,026

9,805

204

28-Feb-05

5.16%

1-Dec-14

MSC5IQ9C

Other

5.41

1,196,081

5,972

205

28-Feb-05

5.87%

1-Nov-19

MSC5IQ9C

Other

3.35

1,196,209

6,494

206

Page 22 of 32

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.85%

1-Sep-14

MSC5IQ9A

Retail

0.00

1,190,395

7,079

207

5.53%

1-Dec-19

MSC5IQ9A

Office

0.00

1,178,331

9,824

208

6.10%

1-Oct-24

MSC5IQ9A

Retail

0.00

1,181,758

8,667

209

5.64%

1-Jan-20

MSC5IQ9A

Retail

0.00

1,133,576

9,482

210

28-Feb-05

5.87%

1-Dec-14

MSC5IQ9D

Other

5.15

1,097,111

5,953

211

28-Feb-05

5.97%

1-Nov-14

MSC5IQ9C

Other

3.38

1,093,309

6,574

212

5.66%

1-Dec-14

MSC5IQ9A

Office

0.00

1,091,560

6,860

213

5.45%

1-Mar-14

MSC5IQ9A

Retail

0.00

1,068,483

12,723

214

28-Feb-05

5.68%

1-May-14

MSC5IQ9C

Other

9.30

1,085,883

6,426

215

28-Feb-05

6.12%

1-Sep-14

MSC5IQ9C

Other

5.69

1,041,680

6,377

216

28-Feb-05

5.85%

1-Dec-14

MSC5IQ9A

Office

2.13

1,024,843

6,076

217

5.63%

1-Nov-14

MSC5IQ9A

Retail

0.00

1,013,797

7,161

218

28-Feb-05

6.12%

1-Aug-14

MSC5IQ9C

Other

4.81

995,512

5,646

219

28-Feb-05

6.01%

1-Oct-14

MSC5IQ9C

Other

10.16

992,939

6,002

220

28-Feb-05

5.73%

1-Jul-14

MSC5IQ9C

Other

7.34

989,292

5,823

221

6.02%

1-Oct-19

MSC5IQ9A

Office

0.00

984,656

7,176

222

28-Feb-05

5.99%

1-May-14

MSC5IQ9C

Other

5.97

987,697

5,989

223

6.38%

1-Aug-14

MSC5IQ9A

Retail

0.00

980,982

7,385

224

6.13%

1-Sep-19

MSC5IQ9B

Multifamily

0.00

972,292

8,506

225

28-Feb-05

5.91%

1-Jun-14

MSC5IQ9C

Other

13.20

964,406

5,332

226

5.90%

1-Aug-19

MSC5IQ9A

Retail

0.00

919,759

7,965

227

6.45%

1-Aug-24

MSC5IQ9A

Office

0.00

883,023

6,684

228

28-Feb-05

5.86%

1-Oct-14

MSC5IQ9C

Other

5.35

833,868

5,005

229

Page 23 of 32

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

28-Feb-05

6.08%

1-Sep-14

MSC5IQ9C

Other

12.92

800,000

4,053

230

28-Feb-05

5.68%

1-Nov-14

MSC5IQ9C

Other

24.65

797,341

4,225

231

28-Feb-05

5.45%

1-Dec-14

MSC5IQ9D

Other

6.08

697,944

3,587

232

5.73%

10-Nov-14

MSC5IQ9A

Retail

0.00

693,607

4,395

233

5.77%

1-Oct-14

MSC5IQ9A

Retail

0.00

664,812

7,691

234

28-Feb-05

6.03%

1-Nov-24

MSC5IQ9C

Other

2.73

641,402

4,700

235

28-Feb-05

6.39%

1-Jul-19

MSC5IQ9C

Other

4.96

597,226

3,466

236

5.70%

1-Jul-19

MSC5IQ9A

Industrial

0.00

530,180

4,553

237

28-Feb-05

6.22%

1-Sep-14

MSC5IQ9C

Other

30.33

448,202

2,573

238

28-Feb-05

6.11%

1-Oct-14

MSC5IQ9C

Other

46.75

422,037

2,602

239

28-Feb-05

6.14%

1-Nov-14

MSC5IQ9C

Other

8.12

249,218

1,415

240

28-Feb-05

6.28%

1-Dec-14

MSC5IQ9D

Other

12.95

174,147

1,091

241

1,528,127,717

8,642,197

Page 24 of 32

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722380.1

Series 2005-IQ9

Commercial Mortgage Pass-Through Certificates

29-Apr-05

15-Jun-05

15-Apr-05

16-May-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 25 of 32

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

205

538,020,998

35.21

130

6.38

1.77

0 to

8,000,000

297,313,148

19.46

114

5.92

0.34

8,000,000 to 16,000,000

60,205,386

3.94

172

5.35

0.00

16,000,000 to 24,000,000

49,510,000

3.24

238

5.25

0.00

24,000,000 to 32,000,000

0.00

32,000,000 to 40,000,000

41,540,000

2.72

356

5.12

0.00

40,000,000 to 48,000,000

0.00

48,000,000 to 56,000,000

0.00

56,000,000 to 64,000,000

65,500,000

4.29

5.05

0.00

64,000,000 to 72,000,000

75,000,000

4.91

5.28

0.00

72,000,000 to 80,000,000

0.00

80,000,000 to 88,000,000

0.00

88,000,000 to 96,000,000

0.00

96,000,000 to 104,000,000

0.00

104,000,000 to 112,000,000

0.00

112,000,000 to 120,000,000

120,288,185

7.87

5.03

0.00

120,000,000 to 128,000,000

134,500,000

8.80

115

5.75

0.00

128,000,000 to 136,000,000

0.00

136,000,000 to 144,000,000

146,250,000

9.57

113

5.75

0.00

144,000,000 to 152,000,000

0.00

152,000,000 &

Above

146,250,000

174,147

1,528,127,717

242

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

6,314,577

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

0.000%

0.750%

0.00

0.751%

1.500%

0.00

1.501%

2.250%

0.00

2.251%

3.000%

0.00

3.001%

3.750%

0.00

3.751%

4.500%

329,905,932

21.59

129

5.04

0.26

4.501%

5.250%

123

880,557,663

57.62

120

5.63

0.83

5.251%

6.000%

131,556,266

8.61

141

6.27

1.75

6.001%

6.750%

67,407,071

4.41

142

7.35

0.12

6.751%

7.500%

49,788,023

3.26

144

7.99

0.00

7.501%

8.250%

60,511,072

3.96

135

8.56

0.00

8.251%

9.000%

8,401,690

0.55

137

9.26

0.00

9.001%

9.750%

0.00

9.751%

to 10.500%

0.00

10.501%

Above

242

1,528,127,717

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

4.550%
9.390%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

5,394,902

0.35

111

5.75

0.48

120

32,779,895

2.15

172

5.82

0.31

121

180

29,599,791

1.94

232

6.08

1.23

181

240

2,178,677

0.14

293

6.37

0.00

241

Above

293

106

69,953,265

Minimum Remaining Term
Maximum Remaining Term

4.58

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

110,082,733

7.20

5.00

0.00

147

1,077,921,265

70.54

106

5.69

0.86

120

164,277,682

10.75

151

7.54

0.48

121

180

15,826,846

1.04

189

8.17

0.00

181

240

90,065,927

5.89

346

5.23

0.00

241

& Above

356

203

1,458,174,452

Minimum Remaining Term
Maximum Remaining Term

95.42

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722380.1

Series 2005-IQ9

Commercial Mortgage Pass-Through Certificates

29-Apr-05

15-Jun-05

15-Apr-05

16-May-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 26 of 32

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

27,367,167

1.79

117

6.12

1.57

0.010 2.000

123,495,470

8.08

124

5.87

3.84

2.001 5.990

19,899,714

1.30

113

5.68

7.51

5.991 8.990

4,365,760

0.29

113

5.58

10.44

8.991 11.990

6,438,552

0.42

113

5.64

13.39

11.991 14.990

6,477,883

0.42

152

5.41

17.30

14.991 17.990

2,500,000

0.16

115

5.95

20.44

17.991 20.990

1,800,000

0.12

115

6.32

21.77

20.991 23.990

797,341

0.05

114

5.68

24.65

23.991 26.990

0.00

26.991 29.990

448,202

0.03

112

6.22

30.33

29.991 32.990

0.00

32.991 35.990

0.00

35.991 38.990

0.00

38.991 41.990

422,037

0.03

113

6.11

46.75

41.991 & Above

167

1,334,115,589

87.30

127

5.85

0.00

Unknown

46.750

1.380

242

1,528,127,717

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

155

1,059,204,530

69.31

131

6.00

0.04

0.010 2.000

307,730,498

20.14

5.47

1.54

2.001 5.990

19,899,714

1.30

113

5.68

7.51

5.991 8.990

4,365,760

0.29

113

5.58

10.44

8.991 11.990

6,438,552

0.42

113

5.64

13.39

11.991 14.990

6,477,883

0.42

152

5.41

17.30

14.991 17.990

2,500,000

0.16

115

5.95

20.44

17.991 20.990

1,800,000

0.12

115

6.32

21.77

20.991 23.990

797,341

0.05

114

5.68

24.65

23.991 26.990

0.00

26.991 29.990

448,202

0.03

112

6.22

30.33

29.991 32.990

0.00

32.991 35.990

0.00

35.991 38.990

0.00

38.991 41.990

422,037

0.03

113

6.11

46.75

41.991 & Above

118,043,198

7.72

165

5.53

0.00

Unknown

46.750

1.100

242

1,528,127,717 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

New York

453,855,497

29.70

104

5.53

1.99

California

203,674,749

13.33

193

5.57

0.05

Texas

202,360,715

13.24

5.64

0.00

Multiple States

134,500,000

8.80

115

5.75

0.00

Florida

80,216,186

5.25

139

6.57

0.04

Arizona

51,706,570

3.38

202

5.57

0.00

Georgia

46,456,275

3.04

135

5.94

0.71

Maryland

31,723,588

2.08

106

5.62

0.18

Virginia

30,146,588

1.97

125

6.70

0.17

Massachusetts

24,050,000

1.57

113

5.40

0.00

Pennsylvania

21,237,084

1.39

111

5.66

0.00

Ohio

19,237,317

1.26

103

6.76

0.51

New Jersey

18,405,635

1.20

117

6.16

0.12

Utah

17,236,112

1.13

163

7.43

0.00

District of Columbia

16,318,849

1.07

116

5.46

0.40

Illinois

15,956,934

1.04

136

6.07

3.30

North Carolina

15,001,932

0.98

126

7.48

0.00

Nevada

14,800,233

0.97

126

5.69

0.00

Wisconsin

14,769,791

0.97

110

6.15

0.00

Michigan

13,775,430

0.90

150

7.32

0.86

South Carolina

13,565,796

0.89

126

6.48

0.00

Kentucky

12,914,321

0.85

5.17

0.00

Minnesota

12,111,248

0.79

137

5.97

0.00

Tennessee

7,321,204

0.48

138

7.70

0.00

Washington

7,199,976

0.47

143

7.56

0.00

New Mexico

6,176,946

0.40

141

7.33

0.00

Mississippi

5,419,946

0.35

114

8.47

0.00

Alaska

5,350,296

0.35

106

6.85

1.47

Alabama

5,156,277

0.34

111

6.12

1.04

West Virginia

5,094,277

0.33

135

9.39

0.00

Oklahoma

4,346,677

0.28

223

7.20

0.00

New Hampshire

3,307,412

0.22

140

9.07

0.00

Indiana

2,728,889

0.18

115

5.98

0.00

Kansas

2,330,326

0.15

118

8.98

0.00

Colorado

2,256,429

0.15

113

5.93

0.00

Montana

2,213,990

0.14

143

8.15

0.00

Iowa

2,030,528

0.13

114

7.47

0.00

Connecticut

1,986,667

0.13

114

5.36

0.00

North Dakota

1,187,026

0.08

177

5.50

0.00

100.00

1,528,127,717

242

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 722380.1

Series 2005-IQ9

Commercial Mortgage Pass-Through Certificates

29-Apr-05

15-Jun-05

15-Apr-05

16-May-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 27 of 32

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Office

531,776,783

34.80

144

5.47

0.02

Retail

390,884,587

25.58

107

5.45

0.04

Multifamily

290,170,291

18.99

128

7.12

0.00

Other

167,848,959

10.98

122

5.84

6.02

Industrial

87,620,864

5.73

124

5.76

0.20

Lodging

30,280,481

1.98

105

5.71

0.00

Health care

14,690,980

0.96

5.56

0.00

Self storage

10,353,611

0.68

135

5.85

0.00

Undefined

2,555,962

0.17

171

5.90

0.00

Mixed use

1,945,199

0.13

172

6.26

0.00

1,528,127,717

242

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

174

779,236,263

50.99

114

6.17

0.87

ARD

23,065,927

1.51

318

5.58

0.00

Full Amortizing

72,000,227

4.71

196

5.93

0.68

IO Maturity Balloon

448,455,300

29.35

136

5.39

0.72

IO/Amortizing/Balloon

205,370,000

13.44

108

5.61

0.00

1,528,127,717

242

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

187

1,324,373,732

86.67

124

0.78

5.54

27,172,971

1.78

150

0.88

6.89

50,088,386

3.28

153

0.00

7.75

29,039,495

1.90

146

0.00

8.09

11,550,386

0.76

158

0.00

7.50

26,611,802

1.74

143

0.00

7.83

26,931,329

1.76

132

0.00

8.11

8,049,707

0.53

0.00

8.62

20,564,316

1.35

101

0.00

8.58

108

3,745,593

0.25

188

0.00

8.45

109

120

0.00

121

242

1,528,127,717

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2005

0.00

2006

0.00

2007

0.00

2008

10,000,000

0.65

5.25

0.00

2009

100,082,733

6.55

4.98

0.00

2010

169,892,145

11.12

5.29

0.00

2011

30,170,976

1.97

5.74

0.11

2012

79,634,806

5.21

5.47

0.00

2013

115

683,373,962

44.72

113

5.80

1.31

2014

120,244,277

7.87

116

5.75

0.24

2015

334,728,817

21.90

216

6.64

0.37

2016 & Greater

100.00

1,528,127,717

242

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Specially Serviced (Part I) ~ Loan Detail (End of Period)

Disclosure

Control #

Servicing

Xfer Date

Balance

Note

Rate

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Not Avail

Not Avail Not Avail

Page 28 of 32

(1) Legend:

A. P&I Adv - in Grace Period

B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month

2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months

4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 29 of 32

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 30 of 32

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation
Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total
Cumulative

Page 31 of 32

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

16-May-05
16-May-05

15-Apr-05

15-Jun-05

29-Apr-05

Commercial Mortgage Pass-Through Certificates

Series 2005-IQ9

ABN AMRO Acct: 722380.1

Appraisal Reduction Detail

Disclosure

Control#

Appraisal

Red. Date

Scheduled

Balance

ASER

Note

Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

ARA

Amount

Current P&I

Advance

Page 32 of 32

Morgan Stanley Capital I Trust 2005 IQ9 8-K